Highlights

[GENP] YoY Quarter Result on 2008-09-30 [#3]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 25-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     -6.90%    YoY -     5.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 344,515 249,119 195,674 286,643 264,220 144,347 138,940 16.33%
  YoY % 38.29% 27.31% -31.74% 8.49% 83.05% 3.89% -
  Horiz. % 247.96% 179.30% 140.83% 206.31% 190.17% 103.89% 100.00%
PBT 150,723 109,847 81,134 138,794 135,430 56,867 47,805 21.08%
  YoY % 37.21% 35.39% -41.54% 2.48% 138.15% 18.96% -
  Horiz. % 315.29% 229.78% 169.72% 290.33% 283.30% 118.96% 100.00%
Tax -37,475 -29,491 -18,605 -30,048 -32,150 -12,898 -12,915 19.42%
  YoY % -27.07% -58.51% 38.08% 6.54% -149.26% 0.13% -
  Horiz. % 290.17% 228.35% 144.06% 232.66% 248.94% 99.87% 100.00%
NP 113,248 80,356 62,529 108,746 103,280 43,969 34,890 21.67%
  YoY % 40.93% 28.51% -42.50% 5.29% 134.89% 26.02% -
  Horiz. % 324.59% 230.31% 179.22% 311.68% 296.02% 126.02% 100.00%
NP to SH 113,761 80,809 61,358 107,144 101,770 43,433 34,302 22.11%
  YoY % 40.78% 31.70% -42.73% 5.28% 134.31% 26.62% -
  Horiz. % 331.65% 235.58% 178.88% 312.35% 296.69% 126.62% 100.00%
Tax Rate 24.86 % 26.85 % 22.93 % 21.65 % 23.74 % 22.68 % 27.02 % -1.38%
  YoY % -7.41% 17.10% 5.91% -8.80% 4.67% -16.06% -
  Horiz. % 92.01% 99.37% 84.86% 80.13% 87.86% 83.94% 100.00%
Total Cost 231,267 168,763 133,145 177,897 160,940 100,378 104,050 14.23%
  YoY % 37.04% 26.75% -25.16% 10.54% 60.33% -3.53% -
  Horiz. % 222.27% 162.19% 127.96% 170.97% 154.68% 96.47% 100.00%
Net Worth 3,149,487 2,761,922 2,469,469 2,315,399 1,942,060 1,704,427 1,581,455 12.16%
  YoY % 14.03% 11.84% 6.65% 19.22% 13.94% 7.78% -
  Horiz. % 199.15% 174.64% 156.15% 146.41% 122.80% 107.78% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 3,149,487 2,761,922 2,469,469 2,315,399 1,942,060 1,704,427 1,581,455 12.16%
  YoY % 14.03% 11.84% 6.65% 19.22% 13.94% 7.78% -
  Horiz. % 199.15% 174.64% 156.15% 146.41% 122.80% 107.78% 100.00%
NOSH 758,912 758,769 757,506 756,666 752,736 747,555 742,467 0.37%
  YoY % 0.02% 0.17% 0.11% 0.52% 0.69% 0.69% -
  Horiz. % 102.21% 102.20% 102.03% 101.91% 101.38% 100.69% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 32.87 % 32.26 % 31.96 % 37.94 % 39.09 % 30.46 % 25.11 % 4.59%
  YoY % 1.89% 0.94% -15.76% -2.94% 28.33% 21.31% -
  Horiz. % 130.90% 128.47% 127.28% 151.10% 155.68% 121.31% 100.00%
ROE 3.61 % 2.93 % 2.48 % 4.63 % 5.24 % 2.55 % 2.17 % 8.85%
  YoY % 23.21% 18.15% -46.44% -11.64% 105.49% 17.51% -
  Horiz. % 166.36% 135.02% 114.29% 213.36% 241.47% 117.51% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 45.40 32.83 25.83 37.88 35.10 19.31 18.71 15.91%
  YoY % 38.29% 27.10% -31.81% 7.92% 81.77% 3.21% -
  Horiz. % 242.65% 175.47% 138.05% 202.46% 187.60% 103.21% 100.00%
EPS 14.99 10.65 8.10 14.16 13.52 5.81 4.62 21.66%
  YoY % 40.75% 31.48% -42.80% 4.73% 132.70% 25.76% -
  Horiz. % 324.46% 230.52% 175.32% 306.49% 292.64% 125.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.1500 3.6400 3.2600 3.0600 2.5800 2.2800 2.1300 11.75%
  YoY % 14.01% 11.66% 6.54% 18.60% 13.16% 7.04% -
  Horiz. % 194.84% 170.89% 153.05% 143.66% 121.13% 107.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 38.39 27.76 21.81 31.94 29.44 16.09 15.48 16.34%
  YoY % 38.29% 27.28% -31.72% 8.49% 82.97% 3.94% -
  Horiz. % 248.00% 179.33% 140.89% 206.33% 190.18% 103.94% 100.00%
EPS 12.68 9.01 6.84 11.94 11.34 4.84 3.82 22.12%
  YoY % 40.73% 31.73% -42.71% 5.29% 134.30% 26.70% -
  Horiz. % 331.94% 235.86% 179.06% 312.57% 296.86% 126.70% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.5097 3.0778 2.7519 2.5802 2.1642 1.8994 1.7623 12.16%
  YoY % 14.03% 11.84% 6.65% 19.22% 13.94% 7.78% -
  Horiz. % 199.15% 174.65% 156.15% 146.41% 122.81% 107.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 7.0000 7.7200 6.0000 4.6000 6.4000 3.5000 2.3200 -
P/RPS 15.42 23.51 23.23 12.14 18.23 18.13 12.40 3.70%
  YoY % -34.41% 1.21% 91.35% -33.41% 0.55% 46.21% -
  Horiz. % 124.35% 189.60% 187.34% 97.90% 147.02% 146.21% 100.00%
P/EPS 46.70 72.49 74.07 32.49 47.34 60.24 50.22 -1.20%
  YoY % -35.58% -2.13% 127.98% -31.37% -21.41% 19.95% -
  Horiz. % 92.99% 144.34% 147.49% 64.70% 94.27% 119.95% 100.00%
EY 2.14 1.38 1.35 3.08 2.11 1.66 1.99 1.22%
  YoY % 55.07% 2.22% -56.17% 45.97% 27.11% -16.58% -
  Horiz. % 107.54% 69.35% 67.84% 154.77% 106.03% 83.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.69 2.12 1.84 1.50 2.48 1.54 1.09 7.58%
  YoY % -20.28% 15.22% 22.67% -39.52% 61.04% 41.28% -
  Horiz. % 155.05% 194.50% 168.81% 137.61% 227.52% 141.28% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/11 24/11/10 24/11/09 25/11/08 22/11/07 23/11/06 25/11/05 -
Price 8.0300 8.8100 6.2300 3.3800 7.1500 3.9400 2.1600 -
P/RPS 17.69 26.83 24.12 8.92 20.37 20.40 11.54 7.38%
  YoY % -34.07% 11.24% 170.40% -56.21% -0.15% 76.78% -
  Horiz. % 153.29% 232.50% 209.01% 77.30% 176.52% 176.78% 100.00%
P/EPS 53.57 82.72 76.91 23.87 52.88 67.81 46.75 2.29%
  YoY % -35.24% 7.55% 222.20% -54.86% -22.02% 45.05% -
  Horiz. % 114.59% 176.94% 164.51% 51.06% 113.11% 145.05% 100.00%
EY 1.87 1.21 1.30 4.19 1.89 1.47 2.14 -2.22%
  YoY % 54.55% -6.92% -68.97% 121.69% 28.57% -31.31% -
  Horiz. % 87.38% 56.54% 60.75% 195.79% 88.32% 68.69% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.93 2.42 1.91 1.10 2.77 1.73 1.01 11.39%
  YoY % -20.25% 26.70% 73.64% -60.29% 60.12% 71.29% -
  Horiz. % 191.09% 239.60% 189.11% 108.91% 274.26% 171.29% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Jaks Resources Berhad - Within Expectations PublicInvest Research
3. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
4. Bad Quarter Reports My Trading Adventure
5. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
6. Patience and Greed My Trading Adventure
7. [转贴] [HIBISCUS PETROLEUM BHD:2021年的任务:每日平均净产量达到20,000桶石油(“bopd”);和获得1亿桶石油的净已探明和可能储量/权利] - James的股票投资James Share Investing James的股票投资James Share Investing
8. 大马股票分析报告 – Master-Pack 2Q2019 Investment Path
Partners & Brokers